| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 109 | 119 | 155 | 84 | 112 | 151 | 153 | 121 | 123 | 126 | 181 | 132 | |
Growth YoY Revenue Growth YoY% | -9.5 | 3.9 | 137.6 | -30.8 | 2.6 | 26.4 | -1.8 | 44.5 | 9.7 | -16.4 | 18.5 | 8.8 |
| 84 | 93 | 124 | 73 | 83 | 108 | 131 | 84 | 93 | 97 | 151 | 104 | |
| 25 | 26 | 31 | 11 | 29 | 43 | 22 | 37 | 30 | 29 | 30 | 28 | |
OPM OPM% | 23.3 | 21.8 | 19.9 | 12.6 | 25.9 | 28.2 | 14.4 | 30.5 | 24.4 | 23.0 | 16.7 | 20.9 |
| 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 6 | 8 | 9 | 9 | 14 | 17 | 17 | 18 | 15 | 16 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 19 | 19 | 25 | 3 | 20 | 33 | 10 | 21 | 13 | 11 | 15 | 13 |
| 3 | 3 | 7 | 1 | 4 | 8 | -1 | 5 | 3 | 3 | 3 | 3 | |
| 16 | 16 | 17 | 2 | 16 | 25 | 11 | 16 | 10 | 8 | 12 | 10 | |
Growth YoY PAT Growth YoY% | 36.0 | -21.8 | 8,204.8 | -88.5 | -0.6 | 63.0 | -35.4 | 699.5 | -37.6 | -67.5 | 5.7 | -38.5 |
NPM NPM% | 14.8 | 13.1 | 11.2 | 2.4 | 14.3 | 16.9 | 7.4 | 13.2 | 8.1 | 6.6 | 6.6 | 7.4 |
| 3.1 | 2.7 | 2.5 | 0.3 | 3.9 | 5.1 | 2.7 | 2.2 | 1.4 | 1.2 | 2.8 | 1.4 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 109 | 119 | 155 | 84 | 112 | 151 | 153 | 121 | 123 | 126 | 181 | 132 | |
Growth YoY Revenue Growth YoY% | -9.5 | 3.9 | 137.6 | -30.8 | 2.6 | 26.4 | -1.8 | 44.5 | 9.7 | -16.4 | 18.5 | 8.8 |
| 84 | 93 | 124 | 73 | 83 | 108 | 131 | 84 | 93 | 97 | 151 | 104 | |
| 25 | 26 | 31 | 11 | 29 | 43 | 22 | 37 | 30 | 29 | 30 | 28 | |
OPM OPM% | 23.3 | 21.8 | 19.9 | 12.6 | 25.9 | 28.2 | 14.4 | 30.5 | 24.4 | 23.0 | 16.7 | 20.9 |
| 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 6 | 8 | 9 | 9 | 14 | 17 | 17 | 18 | 15 | 16 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 19 | 19 | 25 | 3 | 20 | 33 | 10 | 21 | 13 | 11 | 15 | 13 |
| 3 | 3 | 7 | 1 | 4 | 8 | -1 | 5 | 3 | 3 | 3 | 3 | |
| 16 | 16 | 17 | 2 | 16 | 25 | 11 | 16 | 10 | 8 | 12 | 10 | |
Growth YoY PAT Growth YoY% | 36.0 | -21.8 | 8,204.8 | -88.5 | -0.6 | 63.0 | -35.4 | 699.5 | -37.6 | -67.5 | 5.7 | -38.5 |
NPM NPM% | 14.8 | 13.1 | 11.2 | 2.4 | 14.3 | 16.9 | 7.4 | 13.2 | 8.1 | 6.6 | 6.6 | 7.4 |
| 3.1 | 2.7 | 2.5 | 0.3 | 3.9 | 5.1 | 2.7 | 2.2 | 1.4 | 1.2 | 2.8 | 1.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 122 | 185 | 188 | 239 | 233 | 270 | 331 | 389 | 510 | 499 | 551 | 561 |
Growth Revenue Growth% | 13.4 | 51.0 | 1.8 | 27.3 | -2.5 | 15.8 | 22.5 | 17.7 | 31.0 | -2.2 | 10.4 | 4.7 |
| 88 | 122 | 151 | 186 | 190 | 222 | 261 | 312 | 397 | 395 | 424 | 444 | |
| 34 | 63 | 37 | 53 | 43 | 48 | 70 | 78 | 113 | 104 | 127 | 117 | |
OPM OPM% | 28.0 | 34.0 | 19.8 | 22.3 | 18.4 | 17.8 | 21.1 | 19.9 | 22.2 | 20.9 | 23.0 | 20.8 |
| 1 | 2 | 1 | 4 | 5 | 2 | 2 | 2 | 1 | 5 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 4 | 10 | 15 | 32 | 30 | 28 | 21 | 26 | 26 | 40 | 68 | 66 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
PBT PBTCr | 31 | 53 | 22 | 23 | 16 | 20 | 49 | 52 | 86 | 66 | 61 | 53 |
| 10 | 17 | 8 | 4 | 5 | 4 | 7 | 10 | 17 | 12 | 15 | 13 | |
PAT PATCr | 20 | 36 | 15 | 18 | 11 | 16 | 41 | 43 | 69 | 55 | 46 | 40 |
Growth PAT Growth% | 80.0 | 75.6 | -59.2 | 25.1 | -40.1 | 43.3 | 162.9 | 3.1 | 62.2 | -21.0 | -15.8 | -41.8 |
NPM NPM% | 16.7 | 19.4 | 7.8 | 7.7 | 4.7 | 5.8 | 12.5 | 11.0 | 13.6 | 11.0 | 8.4 | 7.1 |
| 4.9 | 8.0 | 3.0 | 3.1 | 1.3 | 2.7 | 10.0 | 7.6 | 10.9 | 13.3 | 10.7 | 6.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 122 | 185 | 188 | 239 | 233 | 270 | 331 | 389 | 510 | 499 | 551 | 561 |
Growth Revenue Growth% | 13.4 | 51.0 | 1.8 | 27.3 | -2.5 | 15.8 | 22.5 | 17.7 | 31.0 | -2.2 | 10.4 | 4.7 |
| 88 | 122 | 151 | 186 | 190 | 222 | 261 | 312 | 397 | 395 | 424 | 444 | |
| 34 | 63 | 37 | 53 | 43 | 48 | 70 | 78 | 113 | 104 | 127 | 117 | |
OPM OPM% | 28.0 | 34.0 | 19.8 | 22.3 | 18.4 | 17.8 | 21.1 | 19.9 | 22.2 | 20.9 | 23.0 | 20.8 |
| 1 | 2 | 1 | 4 | 5 | 2 | 2 | 2 | 1 | 5 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 4 | 10 | 15 | 32 | 30 | 28 | 21 | 26 | 26 | 40 | 68 | 66 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
PBT PBTCr | 31 | 53 | 22 | 23 | 16 | 20 | 49 | 52 | 86 | 66 | 61 | 53 |
| 10 | 17 | 8 | 4 | 5 | 4 | 7 | 10 | 17 | 12 | 15 | 13 | |
PAT PATCr | 20 | 36 | 15 | 18 | 11 | 16 | 41 | 43 | 69 | 55 | 46 | 40 |
Growth PAT Growth% | 80.0 | 75.6 | -59.2 | 25.1 | -40.1 | 43.3 | 162.9 | 3.1 | 62.2 | -21.0 | -15.8 | -41.8 |
NPM NPM% | 16.7 | 19.4 | 7.8 | 7.7 | 4.7 | 5.8 | 12.5 | 11.0 | 13.6 | 11.0 | 8.4 | 7.1 |
| 4.9 | 8.0 | 3.0 | 3.1 | 1.3 | 2.7 | 10.0 | 7.6 | 10.9 | 13.3 | 10.7 | 6.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 43 |
Reserves ReservesCr | 40 | 73 | 76 | 80 | 86 | 98 | 137 | 169 | 219 | 259 | 320 |
| 229 | 282 | 377 | 289 | 285 | 275 | 476 | 469 | 461 | 504 | 561 | |
| 178 | 200 | 172 | 301 | 316 | 250 | 176 | 318 | 417 | 704 | 759 | |
| 492 | 604 | 676 | 725 | 748 | 689 | 854 | 1,033 | 1,202 | 1,586 | 1,770 | |
| 455 | 580 | 615 | 670 | 691 | 637 | 800 | 971 | 1,137 | 1,441 | 1,629 | |
| 37 | 24 | 61 | 56 | 56 | 52 | 55 | 62 | 65 | 145 | 141 | |
| 492 | 604 | 676 | 725 | 748 | 689 | 854 | 1,033 | 1,202 | 1,586 | 1,770 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 43 |
Reserves ReservesCr | 40 | 73 | 76 | 80 | 86 | 98 | 137 | 169 | 219 | 259 | 320 |
| 229 | 282 | 377 | 289 | 285 | 275 | 476 | 469 | 461 | 504 | 561 | |
| 178 | 200 | 172 | 301 | 316 | 250 | 176 | 318 | 417 | 704 | 759 | |
| 492 | 604 | 676 | 725 | 748 | 689 | 854 | 1,033 | 1,202 | 1,586 | 1,770 | |
| 455 | 580 | 615 | 670 | 691 | 637 | 800 | 971 | 1,137 | 1,441 | 1,629 | |
| 37 | 24 | 61 | 56 | 56 | 52 | 55 | 62 | 65 | 145 | 141 | |
| 492 | 604 | 676 | 725 | 748 | 689 | 854 | 1,033 | 1,202 | 1,586 | 1,770 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -24 | -30 | 14 | -81 | 25 | 121 | 21 | -12 | -126 | -178 | -71 | |
| -15 | -3 | -15 | 18 | -8 | -1 | -1 | -2 | 5 | -80 | -27 | |
| 39 | 31 | 1 | 66 | -21 | -119 | -17 | 7 | 128 | 261 | 94 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 1 | 3 | -3 | 1 | 3 | -7 | 7 | 3 | -4 |
Free Cash Flow Free Cash FlowCr | -24 | -30 | 7 | -84 | 24 | 119 | 19 | -15 | -128 | -254 | |
CFO To PAT CFO To PAT% | -116.2 | -82.2 | 98.8 | -442.7 | 231.3 | 765.7 | 50.2 | -27.6 | -182.4 | -325.3 | -153.7 |
CFO To EBITDA CFO To EBITDA% | -69.4 | -47.0 | 38.9 | -152.0 | 59.1 | 251.0 | 29.8 | -15.2 | -111.6 | -170.6 | -55.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -24 | -30 | 14 | -81 | 25 | 121 | 21 | -12 | -126 | -178 | -71 | |
| -15 | -3 | -15 | 18 | -8 | -1 | -1 | -2 | 5 | -80 | -27 | |
| 39 | 31 | 1 | 66 | -21 | -119 | -17 | 7 | 128 | 261 | 94 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 1 | 3 | -3 | 1 | 3 | -7 | 7 | 3 | -4 |
Free Cash Flow Free Cash FlowCr | -24 | -30 | 7 | -84 | 24 | 119 | 19 | -15 | -128 | -254 | |
CFO To PAT CFO To PAT% | -116.2 | -82.2 | 98.8 | -442.7 | 231.3 | 765.7 | 50.2 | -27.6 | -182.4 | -325.3 | -153.7 |
CFO To EBITDA CFO To EBITDA% | -69.4 | -47.0 | 38.9 | -152.0 | 59.1 | 251.0 | 29.8 | -15.2 | -111.6 | -170.6 | -55.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 321 | 489 | 463 | 223 | 88 | 146 | 539 | 818 | 1,353 | 1,703 | 828 | 1,015 |
Price To Earnings Price To Earnings | 17.5 | 14.9 | 36.9 | 17.2 | 16.1 | 13.0 | 13.1 | 19.2 | 19.6 | 31.1 | 18.0 | 35.0 |
Price To Sales Price To Sales | 2.6 | 2.6 | 2.5 | 0.9 | 0.4 | 0.5 | 1.6 | 2.1 | 2.7 | 3.4 | 1.5 | 1.8 |
Price To Book Price To Book | 4.0 | 4.3 | 3.9 | 1.8 | 0.7 | 1.1 | 3.0 | 3.9 | 5.3 | 5.7 | 2.3 | 2.8 |
EV To EBITDA EV To EBITDA | 15.4 | 11.7 | 19.6 | 11.0 | 10.8 | 8.9 | 11.8 | 14.7 | 16.1 | 23.2 | 13.3 | 15.7 |
GPM GPM% | 45.3 | 48.9 | 40.2 | 39.6 | 32.0 | 32.4 | 40.5 | 37.1 | 39.5 | 43.0 | ||
OPM OPM% | 28.0 | 34.0 | 19.8 | 22.3 | 18.4 | 17.8 | 21.1 | 19.9 | 22.2 | 20.9 | 23.0 | 20.8 |
NPM NPM% | 16.7 | 19.4 | 7.8 | 7.7 | 4.7 | 5.8 | 12.5 | 11.0 | 13.6 | 11.0 | 8.4 | 7.1 |
ROCE ROCE% | 11.8 | 17.1 | 9.4 | 11.0 | 8.9 | 11.1 | 14.6 | 14.4 | 15.2 | 10.3 | 10.4 | 10.4 |
ROE ROE% | 25.3 | 31.6 | 12.5 | 15.1 | 8.7 | 11.3 | 23.2 | 20.3 | 26.6 | 18.2 | 12.7 | 12.7 |
ROA ROA% | 4.2 | 6.0 | 2.2 | 2.5 | 1.5 | 2.3 | 4.8 | 4.1 | 5.8 | 3.5 | 2.6 | 2.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 321 | 489 | 463 | 223 | 88 | 146 | 539 | 818 | 1,353 | 1,703 | 828 | 1,015 |
Price To Earnings Price To Earnings | 17.5 | 14.9 | 36.9 | 17.2 | 16.1 | 13.0 | 13.1 | 19.2 | 19.6 | 31.1 | 18.0 | 35.0 |
Price To Sales Price To Sales | 2.6 | 2.6 | 2.5 | 0.9 | 0.4 | 0.5 | 1.6 | 2.1 | 2.7 | 3.4 | 1.5 | 1.8 |
Price To Book Price To Book | 4.0 | 4.3 | 3.9 | 1.8 | 0.7 | 1.1 | 3.0 | 3.9 | 5.3 | 5.7 | 2.3 | 2.8 |
EV To EBITDA EV To EBITDA | 15.4 | 11.7 | 19.6 | 11.0 | 10.8 | 8.9 | 11.8 | 14.7 | 16.1 | 23.2 | 13.3 | 15.7 |
GPM GPM% | 45.3 | 48.9 | 40.2 | 39.6 | 32.0 | 32.4 | 40.5 | 37.1 | 39.5 | 43.0 | ||
OPM OPM% | 28.0 | 34.0 | 19.8 | 22.3 | 18.4 | 17.8 | 21.1 | 19.9 | 22.2 | 20.9 | 23.0 | 20.8 |
NPM NPM% | 16.7 | 19.4 | 7.8 | 7.7 | 4.7 | 5.8 | 12.5 | 11.0 | 13.6 | 11.0 | 8.4 | 7.1 |
ROCE ROCE% | 11.8 | 17.1 | 9.4 | 11.0 | 8.9 | 11.1 | 14.6 | 14.4 | 15.2 | 10.3 | 10.4 | 10.4 |
ROE ROE% | 25.3 | 31.6 | 12.5 | 15.1 | 8.7 | 11.3 | 23.2 | 20.3 | 26.6 | 18.2 | 12.7 | 12.7 |
ROA ROA% | 4.2 | 6.0 | 2.2 | 2.5 | 1.5 | 2.3 | 4.8 | 4.1 | 5.8 | 3.5 | 2.6 | 2.6 |
Documents — Arihant Superstructures Ltd
Concall Transcript Summaries — Arihant Superstructures Ltd